Basic Materials / Other Precious Metals & MiningStockholm
$24.30
+0.40 (+1.67%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-6.8M · quality 68.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
26/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$4.7B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.3%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-28.2M · FCF $-22.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-28.2M | $-28.2M | $-10.9M | $-1.8M | $-1.7M |
| EBITDA | $-28.6M | $-28.6M | $-10.1M | $-1.8M | $-1.7M |
| EPS | -0.37 | -0.37 | -0.22 | -0.04 | -0.04 |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | — | — | — |
| Current Ratio | 32.14 | 32.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-22.9M | $-22.9M | $-6.8M | $-1.5M | $-1.5M |
| Returns | |||||
| ROE | -16.3% | -16.3% | -46.8% | -4069.2% | -139.1% |
| Valuation | |||||
| P/B | 10.80 | 10.80 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | -68.2% | -68.2% | -450.0% | 0.0% | — |
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+115.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.22 → -0.37
Residual
+115.4%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.